Jilin Quanyangquan Co Beneish M-Score Historical Data
The historical data trend for Jilin Quanyangquan Co's Beneish M-Score can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Jilin Quanyangquan Co Beneish M-Score Chart
|
Jilin Quanyangquan Co Annual Data
|
|
Trend |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
Dec24 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.15 |
-2.64 |
-2.64 |
-3.32 |
-2.85 |
|
Jilin Quanyangquan Co Quarterly Data
|
|
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
Jun24 |
Sep24 |
Dec24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.32 |
-3.09 |
-3.24 |
-3.39 |
-2.85 |
Competitive Comparison of Jilin Quanyangquan Co's Beneish M-Score
For the Beverages - Non-Alcoholic subindustry, Jilin Quanyangquan Co's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Jilin Quanyangquan Co's Beneish M-Score Distribution in the Beverages - Non-Alcoholic Industry
For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Jilin Quanyangquan Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Jilin Quanyangquan Co's Beneish M-Score falls into.
Jilin Quanyangquan Co Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.
The M-Score Variables:
The M-score of Jilin Quanyangquan Co for today is based on a combination of the following eight different indices:
| M | = | -4.84 | + | 0.92 * DSRI | + | 0.528 * GMI | + | 0.404 * AQI | + | 0.892 * SGI | + | 0.115 * DEPI |
| = | -4.84 | + | 0.92 * 0.8182 | + | 0.528 * 1.016 | + | 0.404 * 0.824 | + | 0.892 * 1.0677 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0594 | + | 4.679 * -0.04136 | - | 0.327 * 0.986 |
| = | -2.85 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec24) TTM: | Last Year (Dec23) TTM: |
Total Receivables was ¥1,457 Mil.
Revenue was 298.86 + 298.577 + 367.404 + 233.066 = ¥1,198 Mil.
Gross Profit was 79.197 + 90.88 + 147.422 + 64.791 = ¥382 Mil.
Total Current Assets was ¥2,846 Mil.
Total Assets was ¥4,357 Mil.
Property, Plant and Equipment(Net PPE) was ¥748 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥80 Mil.
Total Current Liabilities was ¥2,611 Mil.
Long-Term Debt & Capital Lease Obligation was ¥7 Mil.
Net Income was -15.277 + 0.741 + 26.34 + -5.663 = ¥6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 5.657 + 74.228 + 73.664 + 32.808 = ¥186 Mil.
|
Total Receivables was ¥1,667 Mil.
Revenue was 176.012 + 310.661 + 415.391 + 219.937 = ¥1,122 Mil.
Gross Profit was 39.063 + 81.663 + 148.358 + 94.722 = ¥364 Mil.
Total Current Assets was ¥2,618 Mil.
Total Assets was ¥4,324 Mil.
Property, Plant and Equipment(Net PPE) was ¥786 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥71 Mil.
Total Current Liabilities was ¥2,083 Mil.
Long-Term Debt & Capital Lease Obligation was ¥553 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total Receivables in year t to year t-1.
A large increase in DSR could be indicative of revenue inflation.
| DSRI | = | (Receivables_t / Revenue_t) | / | (Receivables_t-1 / Revenue_t-1) |
| = | (1456.629 / 1197.907) | / | (1667.393 / 1122.001) |
| = | 1.215978 | / | 1.486089 |
| | = | 0.8182 |
2. GMI = Gross Margin Index
Measured as the ratio of gross margin in year t-1 to gross margin in year t.
Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.
| GMI | = | GrossMargin_t-1 | / | GrossMargin_t |
| = | (GrossProfit_t-1 / Revenue_t-1) | / | (GrossProfit_t / Revenue_t) |
| = | (363.806 / 1122.001) | / | (382.29 / 1197.907) |
| = | 0.324247 | / | 0.319132 |
| | = | 1.016 |
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (2845.687 + 747.655) / 4357.229) | / | (1 - (2617.558 + 786.494) / 4324.065) |
| = | 0.175315 | / | 0.212766 |
| | = | 0.824 |
4. SGI = Sales Growth Index
Ratio of Revenue in year t to sales in year t-1.
Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.
| SGI | = | Sales_t | / | Sales_t-1 |
| = | Revenue_t | / | Revenue_t-1 |
| = | 1197.907 | / | 1122.001 |
| | = | 1.0677 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.
DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.
| DEPI | = | (Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) | / | (Depreciation_t / (Depreciaton_t + PPE_t)) |
| = | (0 / (0 + 786.494)) | / | (0 / (0 + 747.655)) |
| = | 0 | / | 0 |
| | = | 1 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.
SGA expenses index > 1 means that the company is becoming less efficient in generate sales.
| SGAI | = | (SGA_t / Sales_t) | / | (SGA_t-1 /Sales_t-1) |
| = | (79.943 / 1197.907) | / | (70.682 / 1122.001) |
| = | 0.066736 | / | 0.062996 |
| | = | 1.0594 |
7. LVGI = Leverage Index
The ratio of total debt to Total Assets in year t relative to yeat t-1.
An LVGI > 1 indicates an increase in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((7.248 + 2611.415) / 4357.229) | / | ((552.801 + 2082.743) / 4324.065) |
| = | 0.600993 | / | 0.609506 |
| | = | 0.986 |
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
| TATA | = | (IncomefromContinuingOperations_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (NetIncome_t - NonOperatingIncome_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (6.141 - 0 | - | 186.357) | / | 4357.229 |
| | = | -0.04136 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
Jilin Quanyangquan Co has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SHSE:600189 has been successfully added to your